Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
W

Willowglen Msc Bhd
KLSE:WILLOW

Watchlist Manager
Willowglen Msc Bhd
KLSE:WILLOW
Watchlist
Price: 0.265 MYR Market Closed
Market Cap: 131.4m MYR
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

Assets
+
3Y
+3%
5Y
+23%
10Y
+72%
Liabilities
+
3Y
+103%
5Y
+189%
10Y
+277%
Equity
+
3Y
-10%
5Y
+4%
10Y
+48%

Balance Sheet Decomposition
Willowglen Msc Bhd

Balance Sheet
Willowglen Msc Bhd

Rotate your device to view
Balance Sheet
Currency: MYR
Dec-2001 Dec-2002 Dec-2003 Dec-2004 Dec-2005 Dec-2006 Dec-2007 Dec-2008 Dec-2009 Dec-2010 Dec-2011 Dec-2012 Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023 Dec-2024
Assets
Cash & Cash Equivalents
0
4
6
4
2
1
3
5
13
18
13
7
12
15
44
41
15
43
82
0
0
0
59
50
Cash
0
4
6
4
2
1
3
5
13
18
13
7
12
15
44
41
15
43
82
0
0
0
59
50
Short-Term Investments
0
6
7
11
17
18
16
24
18
17
19
21
32
0
0
0
16
26
0
0
0
0
0
0
Total Receivables
17
18
14
15
18
23
27
21
26
20
22
42
50
51
65
84
103
68
71
89
93
131
153
145
Accounts Receivables
16
17
13
14
17
22
26
20
25
19
21
41
50
50
63
84
101
67
71
89
93
131
153
145
Other Receivables
1
1
1
1
1
1
1
1
1
1
1
1
0
2
2
0
2
1
0
0
0
0
0
0
Inventory
2
3
3
3
2
1
1
2
2
1
1
1
2
2
1
1
5
3
3
4
2
4
6
8
Other Current Assets
0
0
0
0
0
0
0
2
2
4
4
3
1
0
0
0
2
2
0
0
0
0
2
1
Total Current Assets
18
31
29
32
38
45
48
53
60
59
59
75
96
105
111
127
141
142
156
169
173
190
221
205
PP&E Net
3
3
3
3
2
3
5
5
5
7
7
5
7
11
12
12
16
15
18
16
14
16
17
14
PP&E Gross
3
3
3
3
2
3
5
5
5
7
7
5
7
11
0
0
16
15
0
0
0
0
0
0
Accumulated Depreciation
4
5
5
6
6
6
7
6
6
5
6
6
7
0
0
0
12
13
0
0
0
0
0
0
Intangible Assets
0
0
0
0
0
0
1
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
1
3
Goodwill
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Note Receivable
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
2
2
1
1
2
0
Long-Term Investments
0
0
0
0
0
0
0
0
2
2
2
5
2
2
16
19
21
22
22
25
26
28
23
3
Other Long-Term Assets
3
3
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Assets
25
N/A
37
+50%
35
-7%
35
N/A
41
+17%
48
+17%
54
+14%
60
+10%
70
+17%
68
-2%
68
0%
84
+24%
105
+24%
119
+14%
139
+17%
157
+13%
179
+14%
180
+1%
198
+10%
211
+7%
214
+1%
234
+10%
264
+12%
225
-15%
Liabilities
Accounts Payable
2
2
2
4
5
4
3
3
3
3
2
4
5
5
11
13
14
8
13
22
20
22
32
31
Accrued Liabilities
0
0
0
0
0
1
1
1
1
1
1
1
2
0
0
0
4
3
0
0
0
0
0
0
Short-Term Debt
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9
0
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
2
2
7
Other Current Liabilities
2
2
1
2
2
2
2
3
5
3
3
6
12
8
6
8
12
14
14
11
7
10
7
7
Total Current Liabilities
5
4
3
5
7
6
6
8
9
7
6
12
18
18
17
21
30
25
29
34
28
33
50
46
Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
1
0
3
4
3
Deferred Income Tax
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
1
0
0
0
0
Other Liabilities
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
Total Liabilities
5
N/A
4
-9%
4
-17%
5
+43%
7
+38%
6
-17%
6
+4%
8
+27%
9
+21%
7
-20%
6
-16%
12
+97%
19
+56%
19
+4%
18
-8%
21
+16%
31
+50%
26
-16%
33
+26%
36
+11%
29
-19%
37
+25%
56
+51%
50
-11%
Equity
Common Stock
19
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
29
29
29
29
29
29
29
29
Retained Earnings
3
4
2
1
4
12
18
21
29
31
32
41
53
66
94
109
106
112
137
148
157
171
181
148
Additional Paid In Capital
0
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
0
0
0
0
0
0
0
0
Unrealized Security Profit/Loss
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Treasury Stock
0
0
0
0
0
0
0
0
0
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
Other Equity
1
0
0
1
1
1
1
2
3
2
3
3
5
0
0
0
15
15
0
0
0
0
0
0
Total Equity
20
N/A
33
+64%
31
-6%
30
-5%
34
+14%
42
+24%
48
+15%
52
+8%
60
+16%
61
+1%
62
+2%
72
+16%
86
+19%
100
+16%
122
+22%
137
+12%
148
+9%
154
+4%
165
+7%
175
+6%
184
+5%
198
+7%
208
+5%
175
-16%
Total Liabilities & Equity
25
N/A
37
+50%
35
-7%
35
N/A
41
+17%
48
+17%
54
+14%
60
+10%
70
+17%
68
-2%
68
0%
84
+24%
105
+24%
119
+14%
139
+17%
157
+13%
179
+14%
180
+1%
198
+10%
211
+7%
214
+1%
234
+10%
264
+12%
225
-15%
Shares Outstanding
Common Shares Outstanding
372
496
496
496
496
496
496
495
495
491
487
487
487
487
487
487
487
487
487
486
485
485
485
485

See Also

Summary
WILLOW intrinsic value, competitors valuation, and company profile.
DCF Valuation
WILLOW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WILLOW stock valuation using valuation multiples.
Wall Street Estimates
WILLOW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WILLOW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 317,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.